| Revenue | DKK 55K | -36% |
| EBITDA | DKK -18K | -38% |
| Net profit | DKK 96K | +447% |
| Total assets | DKK 734K | +4% |
| Equity | DKK 702K | +1% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 832 | 676 | 734 | 498 | 526 | 358 | 229 | 191 | 82 | 89 | 78 | 42 | 85 | 55 |
| Staff expenses | -274 | -269 | -149 | -89 | -106 | -115 | -14 | -20 | -31 | -16 | -9 | -3 | -4 | -3 |
| EBITDA | -20 | 2 | 29 | 26 | 39 | -13 | 16 | 17 | -38 | -27 | 8 | 718 | -13 | -18 |
| Depreciation & amort. | -12 | -12 | -14 | -14 | -14 | -14 | -14 | -14 | -14 | -14 | -14 | 360 | -0 | -0 |
| EBIT | -33 | -10 | 15 | 12 | 25 | -27 | 2 | 3 | -52 | -41 | -6 | 357 | -13 | -18 |
| Net financials | -9 | -9 | -11 | -8 | -7 | -8 | 0 | -8 | -9 | -9 | -9 | -149 | 36 | 141 |
| Profit before tax | -42 | -19 | 4 | 4 | 18 | -35 | 2 | -5 | -61 | -50 | -15 | 208 | 23 | 123 |
| Tax | -9 | -4 | 2 | 2 | 5 | -7 | 1 | -0 | -13 | -10 | -3 | 34 | 1 | 28 |
| Net profit | -33 | -16 | 2 | 2 | 13 | -28 | 1 | -5 | -48 | -39 | -11 | 174 | 17 | 96 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 492 | 483 | 497 | 468 | 485 | 449 | 433 | 416 | 367 | 355 | 314 | 764 | 709 | 734 |
| Equity | 251 | 236 | 238 | 240 | 253 | 225 | 225 | 221 | 173 | 133 | 122 | 755 | 698 | 702 |
| Long-term debt | 139 | 125 | 185 | 185 | 185 | 185 | 185 | 185 | 185 | 185 | 185 | 0 | 0 | 0 |
| Short-term debt | 102 | 122 | 75 | 44 | 44 | 40 | 24 | 11 | 10 | 37 | 8 | 9 | 11 | 33 |
| Total debt | 241 | 248 | 259 | 229 | 228 | 225 | 208 | 195 | 195 | 222 | 192 | 9 | 11 | 33 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OH Audit | Audit | 1974 | — | — |
BS Audit | Audit | 1992 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Board of Directors | 1974 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 1995 | |
| Individual | 33.3% | 33.3% | 1995 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Hansen | Audit | 0 companies |
| Bent Sønberg | Audit | 0 companies |
| Thomas Sejerskilde Nielsen | Board of Directors | 0 companies |
| Jens Arne Rohde Nissen | Board of Directors | 0 companies |